[HLBANK] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Cumulative Result
Revenue	4,778,356	3,581,702	2,452,636	1,215,092	4,725,835	3,558,011	2,391,195	58.71%
YoY %	33.41%	46.03%	101.85%	-74.29%	32.82%	48.80%	-	-
Horiz. %	199.83%	149.79%	102.57%	50.82%	197.63%	148.80%	100.00%	-
PBT	2,989,397	2,340,715	1,703,521	846,553	3,186,020	2,452,991	1,674,336	47.22%
YoY %	27.71%	37.40%	101.23%	-73.43%	29.88%	46.51%	-	-
Horiz. %	178.54%	139.80%	101.74%	50.56%	190.29%	146.51%	100.00%	-
Tax	-494,800	-415,533	-313,129	-157,975	-521,513	-424,932	-280,175	46.15%
YoY %	-19.08%	-32.70%	-98.21%	69.71%	-22.73%	-51.67%	-	-
Horiz. %	176.60%	148.31%	111.76%	56.38%	186.14%	151.67%	100.00%	-
NP	2,494,597	1,925,182	1,390,392	688,578	2,664,507	2,028,059	1,394,161	47.43%
YoY %	29.58%	38.46%	101.92%	-74.16%	31.38%	45.47%	-	-
Horiz. %	178.93%	138.09%	99.73%	49.39%	191.12%	145.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,494,597	1,925,182	1,390,392	688,578	2,664,507	2,028,059	1,394,161	47.43%
YoY %	29.58%	38.46%	101.92%	-74.16%	31.38%	45.47%	-	-
Horiz. %	178.93%	138.09%	99.73%	49.39%	191.12%	145.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.55%	17.75%	18.38%	18.66%	16.37%	17.32%	16.73%	-
YoY %	-6.76%	-3.43%	-1.50%	13.99%	-5.48%	3.53%	-	-
Horiz. %	98.92%	106.10%	109.86%	111.54%	97.85%	103.53%	100.00%	-
Total Cost	2,283,759	1,656,520	1,062,244	526,514	2,061,328	1,529,952	997,034	73.85%
YoY %	37.86%	55.95%	101.75%	-74.46%	34.73%	53.45%	-	-
Horiz. %	229.06%	166.14%	106.54%	52.81%	206.75%	153.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,221,136	26,360,066	26,051,994	26,095,481	25,472,637	24,898,371	24,468,126	7.37%
YoY %	3.27%	1.18%	-0.17%	2.45%	2.31%	1.76%	-	-
Horiz. %	111.25%	107.73%	106.47%	106.65%	104.11%	101.76%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	736,812	327,454	327,440	-	1,022,997	327,340	327,332	71.84%
YoY %	125.01%	0.00%	0.00%	-	212.52%	0.00%	-	-
Horiz. %	225.10%	100.04%	100.03%	-	312.53%	100.00%	100.00%	-
Div Payout %	29.54%	17.01%	23.55%	-	38.39%	16.14%	23.48%	-
YoY %	73.66%	-27.77%	0.00%	-	137.86%	-31.26%	-	-
Horiz. %	125.81%	72.44%	100.30%	-	163.50%	68.74%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	27,221,136	26,360,066	26,051,994	26,095,481	25,472,637	24,898,371	24,468,126	7.37%
YoY %	3.27%	1.18%	-0.17%	2.45%	2.31%	1.76%	-	-
Horiz. %	111.25%	107.73%	106.47%	106.65%	104.11%	101.76%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	52.21%	53.75%	56.69%	56.67%	56.38%	57.00%	58.30%	-
YoY %	-2.87%	-5.19%	0.04%	0.51%	-1.09%	-2.23%	-	-
Horiz. %	89.55%	92.20%	97.24%	97.20%	96.71%	97.77%	100.00%	-
ROE	9.16%	7.30%	5.34%	2.64%	10.46%	8.15%	5.70%	-
YoY %	25.48%	36.70%	102.27%	-74.76%	28.34%	42.98%	-	-
Horiz. %	160.70%	128.07%	93.68%	46.32%	183.51%	142.98%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	233.47	175.01	119.85	59.32	230.98	173.91	116.88	58.67%
YoY %	33.40%	46.02%	102.04%	-74.32%	32.82%	48.79%	-	-
Horiz. %	199.75%	149.73%	102.54%	50.75%	197.62%	148.79%	100.00%	-
EPS	121.88	94.07	67.94	33.65	130.23	99.13	68.15	47.38%
YoY %	29.56%	38.46%	101.90%	-74.16%	31.37%	45.46%	-	-
Horiz. %	178.84%	138.03%	99.69%	49.38%	191.09%	145.46%	100.00%	-
DPS	36.00	16.00	16.00	0.00	50.00	16.00	16.00	71.79%
YoY %	125.00%	0.00%	0.00%	0.00%	212.50%	0.00%	-	-
Horiz. %	225.00%	100.00%	100.00%	0.00%	312.50%	100.00%	100.00%	-
NAPS	13.30	12.88	12.73	12.74	12.45	12.17	11.96	7.34%
YoY %	3.26%	1.18%	-0.08%	2.33%	2.30%	1.76%	-	-
Horiz. %	111.20%	107.69%	106.44%	106.52%	104.10%	101.76%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	220.43	165.23	113.14	56.05	218.01	164.14	110.31	58.71%
YoY %	33.41%	46.04%	101.86%	-74.29%	32.82%	48.80%	-	-
Horiz. %	199.83%	149.79%	102.57%	50.81%	197.63%	148.80%	100.00%	-
EPS	115.08	88.81	64.14	31.77	122.92	93.56	64.31	47.44%
YoY %	29.58%	38.46%	101.89%	-74.15%	31.38%	45.48%	-	-
Horiz. %	178.95%	138.10%	99.74%	49.40%	191.14%	145.48%	100.00%	-
DPS	33.99	15.11	15.11	0.00	47.19	15.10	15.10	71.84%
YoY %	124.95%	0.00%	0.00%	0.00%	212.52%	0.00%	-	-
Horiz. %	225.10%	100.07%	100.07%	0.00%	312.52%	100.00%	100.00%	-
NAPS	12.5575	12.1603	12.0182	12.0382	11.7509	11.486	11.2875	7.37%
YoY %	3.27%	1.18%	-0.17%	2.44%	2.31%	1.76%	-	-
Horiz. %	111.25%	107.73%	106.47%	106.65%	104.11%	101.76%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	14.08	13.46	17.30	16.36	19.00	20.30	20.40	-
P/RPS	6.03	7.69	14.44	27.58	8.23	11.67	17.45	-50.78%
YoY %	-21.59%	-46.75%	-47.64%	235.12%	-29.48%	-33.12%	-	-
Horiz. %	34.56%	44.07%	82.75%	158.05%	47.16%	66.88%	100.00%	-
P/EPS	11.55	14.31	25.46	48.67	14.59	20.48	29.94	-47.03%
YoY %	-19.29%	-43.79%	-47.69%	233.58%	-28.76%	-31.60%	-	-
Horiz. %	38.58%	47.80%	85.04%	162.56%	48.73%	68.40%	100.00%	-
EY	8.66	6.99	3.93	2.05	6.85	4.88	3.34	88.84%
YoY %	23.89%	77.86%	91.71%	-70.07%	40.37%	46.11%	-	-
Horiz. %	259.28%	209.28%	117.66%	61.38%	205.09%	146.11%	100.00%	-
DY	2.56	1.19	0.92	0.00	2.63	0.79	0.78	121.00%
YoY %	115.13%	29.35%	0.00%	0.00%	232.91%	1.28%	-	-
Horiz. %	328.21%	152.56%	117.95%	0.00%	337.18%	101.28%	100.00%	-
P/NAPS	1.06	1.05	1.36	1.28	1.53	1.67	1.71	-27.32%
YoY %	0.95%	-22.79%	6.25%	-16.34%	-8.38%	-2.34%	-	-
Horiz. %	61.99%	61.40%	79.53%	74.85%	89.47%	97.66%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	29/05/20	26/02/20	27/11/19	28/08/19	28/05/19	26/02/19	-
Price	14.00	13.66	15.20	16.86	16.26	18.94	21.30	-
P/RPS	6.00	7.81	12.68	28.42	7.04	10.89	18.22	-52.34%
YoY %	-23.18%	-38.41%	-55.38%	303.69%	-35.35%	-40.23%	-	-
Horiz. %	32.93%	42.86%	69.59%	155.98%	38.64%	59.77%	100.00%	-
P/EPS	11.49	14.52	22.37	50.15	12.49	19.11	31.26	-48.71%
YoY %	-20.87%	-35.09%	-55.39%	301.52%	-34.64%	-38.87%	-	-
Horiz. %	36.76%	46.45%	71.56%	160.43%	39.96%	61.13%	100.00%	-
EY	8.71	6.89	4.47	1.99	8.01	5.23	3.20	95.06%
YoY %	26.42%	54.14%	124.62%	-75.16%	53.15%	63.44%	-	-
Horiz. %	272.19%	215.31%	139.69%	62.19%	250.31%	163.44%	100.00%	-
DY	2.57	1.17	1.05	0.00	3.08	0.84	0.75	127.46%
YoY %	119.66%	11.43%	0.00%	0.00%	266.67%	12.00%	-	-
Horiz. %	342.67%	156.00%	140.00%	0.00%	410.67%	112.00%	100.00%	-
P/NAPS	1.05	1.06	1.19	1.32	1.31	1.56	1.78	-29.68%
YoY %	-0.94%	-10.92%	-9.85%	0.76%	-16.03%	-12.36%	-	-
Horiz. %	58.99%	59.55%	66.85%	74.16%	73.60%	87.64%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 15:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-11 14:35:00

ADX

5 Mins

BUY

2024-06-11 14:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-11 12:20:00

EMA 5

10 Mins

BUY

2024-06-11 12:15:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

530

HLIND

HONG LEONG INDUSTRIES BHD

297

SNS

SNS NETWORK TECHNOLOGY BERHAD

294

MPI

MALAYSIAN PACIFIC INDUSTRIES

294

PTRANS

PERAK TRANSIT BERHAD

271

YTLPOWR

YTL POWER INTERNATIONAL BHD

253

GENTING

GENTING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

235

NOTION

NOTION VTEC BHD

234

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More